ArcelorMittal S.A. logo MT - ArcelorMittal S.A.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 24
HOLD 17
SELL 3
STRONG
SELL 0
| PRICE TARGET: $74.33 DETAILS
HIGH: $82.00
LOW: $62.00
MEDIAN: $79.00
CONSENSUS: $74.33
UPSIDE: 25.07%
Annual Quarterly
Metric 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1
Revenue
Revenue 16,761 15,457 14,971 15,657 15,926 14,798 14,714 15,196 16,249 16,282 14,552 16,616 18,606 18,501 16,891 18,975 22,142 21,836 20,806 20,229 19,343 16,193 14,184 13,266 10,976 14,844 15,514 16,634 19,279 19,188 18,327 18,522 19,998 19,186 17,710 17,639 17,244 16,086 14,126 14,523 14,743 13,399 13,981 15,589 16,890 17,118 18,723 20,067 20,704 19,788 19,848 19,643 20,197 19,752 19,309 19,723 22,478 22,703 22,449 24,214 25,126 22,184 20,699 19,744 20,154 18,652 18,642 16,170 15,176 15,122 22,089 35,198 37,840 29,809 27,993 25,524 27,223 24,476 23,203 18,007 9,230 8,430 7,054 7,050 7,604 6,424 15,877 2,456 2,109 1,755 1,409 1,294 1,410 1,328 1,325 1,262 1,237 1,065 1,233 1,064 1,146 1,146 1,161 1,223 1,324 1,390 1,250 1,209 1,123 1,098 1,084 1,017 692 682
Cost of Revenue 15,706 13,955 13,584 14,280 0 13,317 13,254 13,777 0 14,568 61,566 662 680 16,679 65,365 628 669 647 15,920 590 620 12,951 11,914 0 10,812 0 15,329 32,614 52,610 34,579 16,848 15,793 713 16,966 (2,255) 3,553 3,156 1,693 (925) 3,938 4,535 3,784 156,738 (31,533) 15,793 (30,031) 17,808 8,203 9,524 8,075 20,172 9,026 19,521 18,187 17,549 18,387 1,158 1,202 56,503 26,704 1,161 1,151 95,197 1,134 1,206 1,202 56,858 1,284 2,405 1,118 23,234 28,317 29,794 24,765 22,283 20,643 21,897 20,130 19,044 14,717 7,796 6,854 5,642 5,816 5,748 4,289 9,900 1,704 1,588 1,502 1,298 1,215 1,263 1,167 1,147 1,086 1,126 997 1,190 1,007 1,075 1,104 1,067 1,063 1,118 1,176 1,048 1,052 981 971 0 0 0 0
Gross Profit 1,055 1,502 1,387 1,377 15,926 1,481 1,460 1,419 16,249 1,714 (47,014) 15,954 17,926 1,822 (48,474) 18,347 21,473 21,189 4,886 19,639 18,723 3,242 2,270 13,266 164 14,844 185 1,063 (33,331) 1,652 1,479 2,729 3,129 2,220 19,965 1,924 14,088 14,393 15,051 1,897 1,520 927 (982) 1,351 1,097 1,378 915 11,864 11,180 11,713 (324) 1,713 9,580 10,469 1,760 1,336 21,320 21,501 (67,006) 24,214 23,965 21,033 (39,597) 18,610 18,948 17,450 (38,216) 14,886 12,771 14,004 (1,145) 6,881 8,046 5,044 5,710 4,881 5,326 4,346 4,159 3,290 1,434 1,576 1,412 1,234 1,856 2,135 5,977 752 521 253 111 79 147 161 178 176 111 68 43 57 71 42 94 160 206 214 202 157 142 127 1,084 1,017 692 682
Operating Expenses
R&D Expenses 0 0 0 0 0 0 0 0 0 0 148.2 0 0 0 0 0 0 0 270 0 0 0 245 0 144 0 301 0 173 0 125.8 0 164 0 278 0 128 0 239 0 105 0 227 0 120 0 259 0 150 0 270 0 119 0 285 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 0 0 0 0 0 0 0 0 0 0 1,069.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,019 0 1,008.8 0 1,169 0 2,369 0 1,017 0 2,202 0 978 0 2,543 0 1,306 0 2,960 0 1,319 0 2,996 0 1,366 0 (13,786) 0 20,029 0 0 0 21,713 0 0 0 0 0 0 0 0 0 0 0 0 0 2,960 0 0 0 0 0 267 272 282 254 273 253 668 45 47 44 42 38 43 41 104 39 37 34 44 36 37 38 48 44 47 43 48 43 34 31 0 0 0 0
Other Expenses 0 749 1,060 833 13,994 656 931 756 15,203 642 (46,251.6) 14,751 16,001 630 (48,168) 16,696 16,979 16,756 58 14,294 14,291 601 27 12,548 273 15,197 1,419 766 214 883 (697.6) 1,162 (565) 651 (2,139) 690 (609) 655 (2,108) 693 (1,436) 652 1,579 15,569 (908) 16,547 (2,873) 946 (1,080) 1,080 (3,554) 1,236 (607) 1,334 20,032 1,543 0 20,697 18,037 23,046 0 19,602 6,243 17,582 17,345 16,764 (38,900) 14,581 13,955 15,487 2,960 1,354 1,317 24,765 (540) 1,028 1,094 891 1,529 732 (127) 287 259 215 192 163 406 48 48 51 47 45 46 45 45 45 44 43 67 71 60 54 44 45 43 45 43 41 40 40 3,065 0 0 0
Operating Expenses 0 749 1,060 833 13,994 656 931 756 15,203 642 (45,034) 14,751 16,001 630 (48,168) 16,696 16,979 16,756 328 14,294 14,291 601 272 12,548 417 15,197 1,720 766 1,406 883 437 1,162 768 651 508 690 536 655 333 693 (353) 652 4,349 15,569 518 16,547 346 946 389 1,080 (288) 1,236 878 1,334 6,531 1,543 20,029 20,697 18,037 23,046 21,713 19,602 6,243 17,582 17,345 16,764 (38,900) 14,581 13,955 15,487 2,960 1,354 1,317 24,765 2,420 1,028 1,094 891 1,529 732 140 559 541 469 465 416 1,074 93 95 95 89 83 89 86 149 84 81 77 111 107 97 92 92 89 90 88 91 84 74 71 3,065 0 0 0
Operating Income
Operating Income 1,055 753 327 544 1,932 825 529 663 1,046 1,072 (1,980) 1,203 1,925 1,192 (306) 1,651 4,494 4,433 4,558 5,345 4,432 2,641 1,998 718 (253) (353) (1,535) 297 (158) 769 1,042 1,567 2,361 1,569 1,234 1,234 1,390 1,576 809 1,204 1,873 275 (5,331) 20 579 571 569 959 832 674 (36) 477 352 404 1,412 179 1,207 (1,189.7) 353 1,168 2,252 1,431 397 1,028 1,603 686 684 1,079.6 (1,184) (1,483) (3,644) 5,289 6,443 3,436 3,290 3,853 4,232 3,455 2,630 2,558 1,294 1,017 871 616 1,391 1,719 4,903 659 426 158 22 (4) 58 75 29 92 30 (9) (68) (50) (26) (50) 2 71 116 126 111 73 68 56 (1,981) 1,017 692 682
Interest Expense 502 133 91 84 0 48 432 8 520 63 34.0 31 47 64 0 37 53 51 49 62 76 91 88 106 112 115 140 152 154 161 140 152 159 164 188 205 207 223 221 255 306 332 312 318 325 323 322 338 383 426 419 409 471 478 478 479 456 461 479 477 457 459 331 376 304 355 604 387 401 304 965 436 340 303 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (966) 0 0 0 (73) 0 0 3 190 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA 2,777 1,599 2,329 1,325 557 1,695 2,103.4 1,304 1,429 1,876 (2,164) 1,926 2,865 2,023 1,088 2,091 5,558 5,499 5,573.6 6,374 5,409 3,242 3,633.0 1,407 707 109 1,322 1,063 1,476 1,629 2,087.3 2,437 3,227 2,404 2,141 1,924 2,402.7 2,231 1,227 1,674 2,320 927 (803) 1,378 1,451 1,378 1,502 1,905 1,763 1,754 694 1,497 3,175 1,392 7,488 1,471 2,410 1,589 (61,440) 2,499 3,255 2,063 (53,658) 2,336 3,149 1,888 1,726 16,232 15,176 (799) (2,104) 6,780 8,889 4,940 4,847 4,881 5,326 4,346 3,495 1,048 4,009 1,304 1,130 1,164 1,583 1,882 5,309 707 474 209 69 41 104 120 93 137 64 25 (37) 21 34 4 46 116 159 171 154 114 108 96 (1,981) 1,017 692 682
EBIT 1,248 850 1,473 589 (140) 1,039 751 622 794 1,234 (2,867) 1,264 2,185 1,393 452 1,463 4,889 4,852 4,275 5,784 4,789 2,641 2,172 668 (32) (662) (310) 297 (237) 746 713 1,275 3,380 1,607 1,394 1,234 1,720 1,576 530 981 1,591 275 (6,328) 574 631 571 256 959 832 674 (873) 261 2,000 231 1,412 179 1,248 382 (62,557) 1,259 2,094 912 (54,364) 1,128 1,870 577 462 14,948 13,948 (1,917) (3,935) 5,366 7,464 3,510 3,290 3,853 4,232 3,455 2,630 2,558 2,633 1,017 871 748 1,391 1,719 4,903 659 426 158 22 (4) 58 75 48 92 20 (18) (103) (32) (9) (50) 2 71 116 126 111 73 68 56 (1,981) 1,017 692 682
Income Before Tax 862 717 (8) 505 2,114 991 343 614 787 1,171 (3,440) 1,233 2,138 1,329 1,944 1,426 4,010 4,801 4,781 4,840 4,171 2,809 1,647 1,346 (344) (777) (1,772) (354) (391) 585 573 1,123 1,842 1,443 910 1,278 1,513 1,306 324 835 1,285 276 (6,640) (677) 306 (510) (682) 18 240 (96) (1,292) (148) (673) (247) (5,249) (686) 792 (199.7) (192) 782 1,637 453 (729) 752 1,566 370 (142) 207.3 (2,093) (2,221) (3,902) 4,752 6,946 3,029 3,017 3,944 4,307 3,620 2,660 2,380 1,211 944 846 615 1,407 1,719 4,975 622 393 143 9 (25) 13 60 (2) 37 1 (60) (122) (108) (85) (103) (39) 13 68 81 69 27 25 7 0 0 0 0
Income Tax Expense 175 136 (201) 106 285 169 748 315 275 197 (454) 272 231 189 3,469 371 (826) 555 632 (882) (542) 404 358 784 184 340 125 185 14 135 (711) 178 (19) 203 (119) 71 (197) 283 (13) 146 153 700 441 127 124 210 258 (21) 156 61 24 (5) 99 97 (1,559) 44 (219) (176) 833 154 61 (166) (489) (566) (92) (349) (1,286) (888) (1,239) (1,088) (1,096) 695 933 596 345 672 1,087 934 377 276 370 116 155 164 228 460 546 162 68 41 1 (15) (1) 7 (53) 11 9 (21) (36) (10) (16) (44) (25) 9 12 28 28 7 7 1 (20) (27) (61) (100)
Net Income 683 575 177 377 1,793 805 (390) 287 504 938 (2,966) 929 1,860 1,096 261 993 3,923 4,125 4,045 4,621 4,005 2,285 1,207 (261) (559) (1,120) (1,882) (539) (447) 414 1,193 899 1,865 1,192 1,039 1,205 1,322 1,002 403 680 1,112 (416) (6,686) (711) 179 (728) (955) 22 52 (205) (1,227) (193) (780) (345) (3,808) (652) 1,016 92 (1,000) 659 1,535 1,069 (817) 1,350 1,706 640 1,070 910 (792) (1,063) (2,565) 3,821 5,839 2,371 2,435 2,960 2,723 2,250 1,917 1,802 1,817 743 650 443 1,090 1,147 3,814 460 325 102 11 (10) 14 51 51 26 11 (39) (86) (98) (69) (59) (14) 4 56 53 41 20 18 6 20 27 61 100
Per Share Data
EPS (Basic) 0.90 0.76 0.23 0.49 2.33 1.06 -0.51 0.37 0.63 1.16 -3.57 1.11 2.21 1.28 0.30 1.11 4.25 4.28 3.93 4.17 3.47 1.94 1.01 -0.21 -0.52 -1.11 -1.86 -0.53 -0.44 0.41 1.18 0.89 1.84 1.17 1.02 1.18 1.30 0.98 0.40 0.67 1.13 -0.70 -11.19 -0.93 0.30 -1.23 -1.27 0.03 0.07 -0.28 -1.63 -0.26 -1.04 -0.47 -5.70 -1.00 1.57 0.14 -1.54 1.02 2.36 1.64 -1.25 2.14 2.69 1.00 1.69 1.43 -1.35 -1.85 -4.60 6.65 10.01 4.03 4.13 5.01 4.70 3.86 4.00 3.77 3.12 2.53 2.20 1.50 3.74 4.24 77.04 9.32 6.55 2.03 0.21 -0.20 0.26 0.98 1.00 0.50 0.21 -0.76 -1.71 -1.95 -1.37 -1.17 -0.28 0.07 1.12 1.05 0.83 0.41 0.36 0.12 0.39 0.52 1.17 1.91
EPS (Diluted) 0.89 0.75 0.23 0.49 2.33 1.04 -0.51 0.37 0.63 1.16 -3.57 1.10 2.20 1.27 0.30 1.11 4.24 4.27 3.92 4.16 3.46 1.93 1.00 -0.21 -0.50 -1.11 -1.86 -0.53 -0.44 0.41 1.17 0.88 1.83 1.17 1.01 1.18 1.29 0.98 0.39 0.67 1.13 -0.70 -11.17 -0.92 0.30 -1.22 -1.27 0.03 0.07 -0.27 -1.63 -0.26 -1.04 -0.47 -6.14 -1.00 1.43 0.14 -1.54 0.94 2.22 1.64 -1.23 2.12 2.42 0.79 1.69 1.43 -1.35 -1.85 -4.58 6.63 9.99 4.00 4.13 5.01 4.70 3.86 4.00 3.77 3.12 2.50 2.20 1.50 3.74 4.24 77.04 9.32 6.55 2.03 0.21 -0.20 0.26 0.98 1.00 0.50 0.21 -0.76 -1.71 -1.95 -1.37 -1.17 -0.28 0.07 1.12 1.05 0.83 0.41 0.36 0.12 0.39 0.52 1.17 1.91
Shares Outstanding 760 761 764 764 768 768 764.7 778 804 809 819.3 838 851 859 865 892 924 964 1,030 1,109 1,154 1,178 1,199 1,228 1,066 1,009.0 1,010.8 1,012 1,013 1,014 1,014 1,014 1,013 1,019 1,020 1,020 1,020 1,020 1,019.7 1,020 987 597.7 597.7 764.5 598.0 591.9 752.2 751.8 751.4 751.0 751.0 750.1 750.1 734.2 649.9 649.9 649.9 649.9 649.9 649.9 649.9 649.9 635.6 633.5 633.5 633.5 632.7 632.7 585.3 573.1 572.7 575.2 583.2 590.3 590.3 590.3 579.0 581.5 479.5 479.5 581.1 295.4 295.4 295.8 291.6 269.8 49.5 49.5 49.5 50.8 51.1 51.2 51.2 52.0 51.2 51.6 51.6 51.2 50.3 50.3 50.3 50.3 50.3 50.3 50.3 50.3 49.4 49.4 50.3 50.3 50.3 51.5 52.2 52.4
Metric 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4
Current Assets
Cash & Cash Equivalents 4,898 4,359 5,476 5,733 5,358 5,319 6,400 5,094 5,903 5,437 7,686 6,289 5,825 6,290 9,300 5,067 4,457 5,570 4,215 4,381 4,071 5,474 5,570 6,617 5,630 4,298 4,749 3,647 3,520 2,246 2,172 2,482 2,943 2,260 2,574 2,978 2,048 2,402 2,501 2,256 2,289 2,863 4,102 3,636 4,611 2,779 4,016 4,175 4,404 5,061 6,232 4,428 6,918 7,977 4,402 2,990 4,470 4,934 3,905 2,800 3,205 3,872 6,289 3,477 2,578 3,756 5,919 5,884 7,263 3,979 7,576 6,047 7,531 7,244 7,860 7,200 6,782 8,277 6,020 5,732 2,121 2,051 2,035 1,834 2,049 2,171 2,495 170 143 104 80 71 65 71 77 111 88 79 85 175 240 303 214 246 248 241 170 372 359 522 188
Short-Term Investments 0 0 0 0 0 0 0 0 (65) 0 0 0 0 0 0 0 0 0 0 0 0 0 393 0 0 0 246 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 6 14 14 15 14 10 8 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 78 0 66 92 147 0 0 0 337
Net Receivables 4,508 4,130 3,476 4,504 4,628 4,108 5,656 4,238 4,186 4,403 5,196 4,479 4,774 4,989 6,214 4,677 5,931 6,353 7,084 5,572 5,586 3,783 4,190 3,133 3,048 3,456 5,252 4,340 5,048 5,131 5,426 4,561 4,839 5,012 4,668 4,443 4,263 3,971 3,562 3,412 3,500 3,325 2,679 3,687 4,283 4,253 3,696 4,940 5,260 5,547 4,886 5,772 5,866 6,130 5,085 6,403 6,996 7,939 6,452 8,194 8,625 7,994 5,725 7,578 7,366 6,733 5,750 6,623 6,228 6,335 6,737 13,393 14,795 11,694 9,533 10,402 11,246 10,318 8,769 9,545 2,895 2,957 2,287 2,572 2,434 2,085 2,006 857 695 617 507 493 548 505 529 532 521 504 451 508 525 619 601 627 684 684 679 672 634 638 618
Inventory 19,283 18,705 18,589 18,924 19,126 16,877 16,501 18,474 17,690 18,372 18,759 18,852 20,036 19,820 20,087 20,566 23,303 22,171 19,858 18,806 16,286 13,228 12,328 12,327 14,269 15,626 17,296 18,938 20,550 20,583 20,744 18,380 17,745 18,952 17,986 17,780 17,458 16,393 14,734 13,598 12,914 12,866 13,424 14,352 15,466 15,537 17,304 17,548 18,627 18,888 19,240 18,495 18,067 18,389 19,025 19,980 19,462 21,204 21,689 23,397 23,920 21,595 19,583 21,625 19,458 17,873 16,835 16,900 16,796 19,917 24,741 30,173 27,591 23,213 21,750 20,792 19,448 19,319 19,238 18,543 5,856 5,839 6,036 5,529 5,979 4,209 4,013 1,106 947 852 828 851 912 915 873 810 760 726 805 844 840 883 1,015 1,016 994 969 1,045 1,023 890 952 1,072
Other Current Assets 140 105 37 166 3,860 3,362 825 3,255 65 0 941 0 118 0 785 0 108 0 3,216 0 113 4,854 5,492 6,069 72 0 1,073 115 258 1,950 3,717 2,587 3,100 224 1,196 127 351 126 1,081 166 398 301 1,715 44 125 0 2,497 478 125 621 3,128 398 0 0 2,700 870 398 437 (7) 0 0 0 6,918 0 0 0 91 0 0 0 930 0 0 0 3,908 0 0 0 3,637 131 1,249 259 742 422 903 806 444 88 54 30 30 40 51 39 38 37 37 37 37 92 107 112 28 84 95 98 31 82 62 68 83
Total Current Assets 31,992 30,495 30,605 32,532 32,972 29,666 29,382 31,061 31,008 31,674 33,240 33,125 34,389 35,754 37,118 36,424 40,988 40,581 34,939 33,180 29,400 30,499 27,973 30,240 25,218 25,931 28,616 29,870 32,499 32,910 32,475 30,809 31,429 29,101 26,745 28,047 26,406 25,143 22,247 20,969 20,768 22,148 22,326 23,765 26,887 25,061 28,057 30,103 31,538 33,523 34,025 32,503 34,713 35,815 31,794 33,894 35,220 38,044 35,605 38,637 40,126 38,066 42,675 37,436 33,595 32,450 32,807 34,330 34,910 34,245 44,414 56,693 56,679 48,403 45,328 44,119 43,567 43,752 39,362 37,664 13,157 12,237 11,712 11,217 12,323 10,010 9,625 2,380 1,958 1,748 1,550 1,541 1,666 1,643 1,612 1,589 1,496 1,425 1,443 1,619 1,712 1,917 2,005 1,973 2,087 2,084 2,156 2,149 1,945 2,180 2,298
Non-Current Assets
Property, Plant & Equipment 41,399 41,239 41,041 40,297 39,621 34,705 33,311 34,535 33,142 33,477 33,656 33,494 33,682 32,900 30,167 28,515 29,542 30,161 30,075 29,599 30,229 29,498 30,622 31,326 33,766 33,522 36,231 35,903 36,725 36,647 35,638 34,027 34,290 37,031 36,971 36,471 35,765 35,049 34,831 35,807 35,978 36,213 35,780 40,480 42,545 41,694 46,593 48,162 50,835 50,876 51,364 51,792 51,580 52,507 53,834 53,734 53,170 54,998 54,251 54,052 56,124 55,477 54,344 57,568 54,715 57,866 60,385 61,414 60,715 58,470 60,755 63,760 66,350 63,948 61,994 59,341 57,836 54,351 54,696 52,849 15,329 15,555 19,045 10,913 10,904 7,277 7,562 3,030 3,028 3,047 3,091 3,087 3,050 3,031 3,035 3,057 3,083 3,074 3,109 3,161 3,177 3,233 3,299 3,278 3,282 3,297 3,333 3,308 3,227 3,200 3,205
Goodwill 0 5,487 0 0 0 0 3,605 0 0 0 3,908 0 0 0 3,767 0 0 0 3,931 0 0 0 3,992 0 0 0 5,104 0 0 0 4,986 0 0 0 5,294 0 0 0 5,248 0 0 0 5,143 0 0 0 7,322 0 0 0 7,735 0 0 0 8,164 0 0 0 12,471 0 0 0 12,639.4 7,578 7,366 6,733 14,828.1 6,623 6,228 6,335 13,629 17,154 17,854 15,984 12,663 14,979 14,954 10,720 8,020 10,574 1,898 1,671 1,391 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 5,461 0 5,252 5,134 5,343 4,599 848 4,762 4,947 5,016 1,194 4,885 5,074 5,023 1,136 4,035 4,307 4,564 494 4,309 4,557 4,212 320 4,195 4,944 4,911 328 5,408 5,480 5,549 742 5,329 5,451 5,759 443 5,856 5,769 5,716 403 5,756 5,837 5,689 449 6,779 7,279 7,104 782 8,340 8,753 8,716 999 9,001 9,123 9,365 1,417 13,854 6,996 7,939 1,582 8,194 8,625 7,994 1,791.1 0 0 0 2,206.0 0 0 0 2,490 0 0 0 2,368 0 0 0 2,762 0 0 0 415 103 102 104 106 113 112 115 117 85 85 85 83 92 93 0 0 0 0 0 102 0 0 0 0 0 0 0 0
Long-Term Investments 9,937 10,494 10,393 10,338 11,010 11,711 11,719 11,304 10,451 10,141 10,591 11,171 11,663 10,904 11,884 11,402 11,858 11,823 11,465 12,268 11,382 9,924 10,867 6,488 6,991 6,334 8,272 4,826 5,881 5,000 4,906 4,863 5,958 5,231 5,084 4,943 5,847 4,470 4,297 4,419 5,327 4,457 4,911 5,472 6,635 5,394 5,833 6,536 6,948 6,907 7,195 6,957 6,913 6,923 7,286 7,023 7,028 7,254 17,971 19,956 22,135 21,490 19,512 19,179 16,713 17,234 10,052 16,588 15,096 12,029 8,949 0 0 0 9,224 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 1,800 1,850 10,412 10,466 1,346 1,867 1,578 1,981 11,299 11,639 1,859 11,064 10,615 10,679 1,921 10,840 10,331 10,370 1,461 8,735 2,032 9,516 412 10,276 10,382 1,961 677 3,691 3,369 4,236 4,215 3,288 2,340 3,671 3,705 2,498 1,203 2,182 2,279 2,083 1,153 1,889 1,612 1,901 1,372 2,282 2,630 2,652 2,557 2,251 2,052 2,505 2,170 3,163 3,948 3,819 3,451 3,830 (6,081) 0 0 0 (6,603) 0 0 0 2,581 0 0 0 2,100 15,982 15,381 13,066 419 7,568 6,989 6,398 5,656 5,697 1,497 1,535 (2,306) 1,604 1,217 993 1,005 377 372 366 342 339 343 337 344 380 386 490 488 672 683 702 479 538 519 511 477 468 440 443 424
Total Non-Current Assets 67,158 67,775 67,098 66,235 65,906 61,786 60,003 62,107 59,839 60,273 60,677 60,614 61,034 59,506 57,429 54,792 56,038 56,918 55,573 54,911 56,024 53,150 54,079 52,285 56,083 55,397 59,292 58,277 59,867 59,750 58,774 54,994 55,535 58,862 58,552 56,465 55,054 53,348 52,895 54,066 54,251 54,411 54,520 61,825 65,045 63,456 71,122 73,970 78,065 77,825 78,283 78,663 77,920 79,952 82,779 84,737 83,701 86,926 86,275 88,691 93,393 92,018 88,229 93,190 87,148 91,485 94,890 95,007 92,208 86,253 88,674 96,896 99,585 92,998 88,297 83,506 81,282 73,032 72,804 71,459 19,638 19,646 19,330 13,411 12,953 9,163 9,528 3,864 3,966 4,040 4,085 3,982 3,922 3,890 3,900 3,805 3,848 3,846 3,870 3,833 3,860 3,935 3,973 3,816 3,801 3,808 3,810 3,776 3,667 3,643 3,629
Total Assets 99,150 98,270 97,703 98,767 98,878 91,452 89,385 93,168 90,847 91,947 93,917 93,739 95,423 95,260 94,547 91,216 97,026 97,499 90,512 88,091 85,424 83,649 82,052 82,525 81,301 81,328 87,908 88,147 92,366 92,660 91,249 85,803 86,964 87,963 85,297 84,512 81,460 78,491 75,142 75,035 75,019 76,559 76,846 85,590 91,932 88,517 99,179 104,073 109,603 111,348 112,308 111,166 112,633 115,767 114,573 118,631 118,921 124,970 121,880 127,328 133,519 130,084 130,904 130,626 120,743 123,935 127,697 129,337 127,118 120,498 133,088 153,589 156,264 141,401 133,625 127,625 124,849 116,784 112,166 109,123 32,795 31,883 31,042 24,628 25,276 19,173 19,153 6,244 5,924 5,788 5,635 5,523 5,588 5,533 5,512 5,394 5,344 5,271 5,313 5,452 5,572 5,852 5,978 5,789 5,888 5,892 5,966 5,925 5,612 5,823 5,927
Current Liabilities
Account Payables 12,932 12,291 13,008 12,108 12,456 11,884 12,630 13,164 12,493 12,674 13,605 12,315 13,454 13,312 13,166 13,384 16,736 16,200 14,662 14,108 14,076 12,231 11,525 9,389 10,019 11,968 12,614 12,440 14,418 14,232 13,981 11,797 12,418 13,494 13,428 12,074 12,555 12,043 11,633 9,237 8,876 8,586 10,416 9,455 10,291 10,276 11,450 11,507 12,494 12,181 12,604 11,908 12,499 11,558 11,407 11,732 12,450 12,879 12,845 13,772 14,864 0 13,256 0 0 11,719 10,676 9,777 8,106 8,371 10,501 17,087 19,134 15,879 13,991 12,248 11,853 10,909 11,342 9,926 2,617 2,482 2,504 2,003 1,991 1,743 1,899 695 629 636 577 557 565 603 607 572 584 568 540 1,001 954 1,027 640 938 973 957 606 977 760 735 408
Short-Term Debt 2,694 2,740 2,739 4,377 2,987 3,456 2,566 2,356 2,182 1,873 2,105 2,310 1,620 2,827 2,355 2,580 2,556 2,413 1,724 1,796 2,472 2,813 2,507 3,776 2,909 3,147 2,869 3,337 3,107 2,739 3,098 4,662 4,490 4,084 2,711 5,764 3,868 3,452 1,885 1,817 1,048 3,883 2,243 2,455 3,168 2,441 2,449 4,383 3,640 5,336 4,047 3,592 4,140 4,234 4,248 4,790 4,794 2,991 2,784 3,626 3,688 3,718 6,716 5,359 5,599 4,990 4,135 5,676 7,962 7,614 8,409 10,140 10,329 9,537 9,686 9,594 7,617 5,829 5,491 2,965 169 376 334 259 511 369 341 394 167 225 363 391 268 269 262 281 247 231 338 334 340 298 391 588 529 737 457 360 383 556 549
Deferred Revenue 0 0 0 0 0 0 88 0 329 0 109 0 0 0 67 0 0 0 63 0 0 0 0 0 0 0 0 5,288 0 5,699 58 4,864 0 5,389 69 5,229 0 4,853 39 5,350 0 5,855 56 5,754 161 0 59 6,716 0 7,679 52 7,331 0 0 161 0 0 0 218 0 0 0 8,714 0 0 0 0 0 0 0 1,949 0 0 0 2,008 0 0 0 2,238 0 0 0 0 0 0 2,282 2,340 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities 6,314 35 19 87 1,139 0 3,860 0 453 0 257 0 911 0 1,659 0 1,479 0 1,632 0 659 3,271 6,933 5,642 1,359 0 3,866 (5,259) 511 (4,871) 3,120 (4,142) 1,337 (5,347) 3,341 (5,189) 771 (4,815) 2,933 (5,235) 920 (5,647) 2,108 (5,717) 712 0 3,716 (6,558) 42 (7,485) 4,370 (6,938) 0 0 2,830 589 0 0 996 0 0 0 (374.7) 0 0 0 1,483 0 0 0 1,890 0 0 0 4,516 0 0 0 3,251 0 160 140 2,306 231 238 (875) (657) 37 32 29 28 31 29 29 28 37 37 37 28 0 0 0 56 0 0 0 377 0 0 0 377
Total Current Liabilities 22,395 22,010 22,520 23,478 23,600 21,996 21,825 21,281 20,306 20,437 21,769 20,451 21,054 22,826 22,398 22,520 25,969 26,104 24,167 23,431 22,916 24,044 22,667 24,843 19,332 20,760 21,287 21,094 23,109 23,498 23,455 22,045 22,713 23,009 21,410 23,107 21,460 20,386 18,115 16,519 15,754 18,532 18,041 17,701 19,553 18,928 21,123 22,764 23,589 25,390 25,235 23,224 24,882 23,208 23,818 24,731 25,578 24,146 23,824 25,925 27,097 26,957 30,723 27,463 26,531 24,031 23,530 24,796 25,613 25,893 30,760 39,477 42,203 35,768 32,209 32,545 30,211 26,799 24,560 20,362 5,811 5,699 5,615 5,588 5,777 5,769 6,230 1,701 1,352 1,354 1,460 1,439 1,247 1,266 1,274 1,295 1,258 1,145 1,209 1,335 1,294 1,325 1,434 1,526 1,502 1,694 1,440 1,337 1,143 1,291 1,334
Non-Current Liabilities
Long-Term Debt 11,727 10,943 10,671 10,491 9,565 8,591 7,963 8,903 7,910 8,348 7,430 8,233 7,703 8,650 8,239 6,414 5,361 6,309 5,797 6,453 5,988 8,552 10,023 9,608 9,624 10,650 10,605 10,968 9,545 10,591 8,961 8,280 8,626 9,309 9,729 9,185 9,782 11,047 11,325 12,632 13,515 16,309 16,942 17,932 17,452 16,986 16,643 17,487 17,465 18,226 17,520 18,469 18,943 21,745 21,513 21,827 21,689 25,523 23,634 24,061 24,530 22,758 19,292 20,177 17,234 19,420 20,677 21,787 22,164 23,076 25,667 28,422 27,920 25,119 22,085 19,775 22,389 21,200 21,645 25,649 8,089 7,940 7,974 3,534 4,213 1,508 1,639 1,370 1,950 2,101 1,914 1,901 1,984 1,978 2,022 2,069 2,075 2,101 2,041 2,099 2,124 2,307 2,124 1,922 2,006 1,845 2,184 2,332 2,317 2,333 2,400
Deferred Tax Liabilities 2,328 2,327 2,294 0 2,429 2,418 2,338 2,318 0 0 2,432 0 0 0 2,666 0 0 0 2,369 0 1,958 0 1,832 0 0 2,075 2,331 0 2,284 2,337 2,374 0 2,506 0 2,684 0 0 0 2,529 2,453 0 0 2,496 0 0 0 3,004 0 0 0 3,115 0 0 0 3,228 0 3,266 3,681 3,680 3,678 4,010 3,997 4,006 5,126 4,846 5,000 5,144 5,918 5,669 5,527 6,395 7,639 8,309 8,387 7,927 7,878 7,625 7,419 7,274 7,646 1,463 1,445 1,602 857 909 928 955 159 106 87 74 76 84 67 69 105 106 129 134 0 0 0 137 0 0 0 130 0 0 0 87
Other Non-Current Liabilities 5,877 5,779 5,682 8,120 5,820 5,148 5,121 5,302 7,472 7,505 5,046 7,516 7,809 7,663 4,826 8,365 8,542 8,891 6,144 8,886 7,636 9,071 7,369 10,438 13,957 11,820 12,133 13,856 12,139 11,945 11,996 12,888 10,447 12,954 10,205 13,679 3,377 13,129 10,384 10,844 2,964 13,909 11,261 13,898 3,376 14,304 12,617 14,632 15,658 15,668 12,566 17,076 17,145 17,859 10,365 10,107 10,105 10,334 10,265 10,288 11,381 11,372 10,783 11,643 11,258 12,397 3,244 12,928 12,361 10,542 11,036 11,806 10,683 9,684 9,869 8,667 9,677 8,182 8,496 8,531 3,874 4,019 3,867 3,049 3,431 2,664 2,740 2,006 1,998 2,024 2,038 1,897 2,050 2,035 2,019 1,586 1,578 1,591 1,591 1,411 1,404 1,409 1,399 1,426 1,438 1,455 1,358 1,443 1,359 1,406 1,305
Total Non-Current Liabilities 19,932 19,049 18,647 18,611 18,808 16,157 16,274 16,523 16,242 15,853 16,080 15,749 16,460 16,313 16,559 14,779 14,611 15,200 15,001 15,339 16,183 17,623 19,988 20,046 24,371 24,545 26,138 24,824 25,146 24,873 23,686 21,168 21,916 22,263 23,032 22,864 23,748 24,176 24,702 25,929 27,260 30,218 31,235 31,830 32,546 31,290 32,896 32,119 33,790 33,894 33,900 35,545 36,088 39,604 35,558 21,827 35,060 39,538 37,579 38,027 39,921 38,127 34,081 36,946 33,338 36,817 38,769 40,633 40,194 39,145 43,098 47,867 46,912 43,190 39,881 36,320 39,691 36,801 37,415 41,826 13,426 13,404 13,443 7,440 8,553 5,100 5,334 3,535 4,054 4,212 4,026 3,874 4,118 4,080 4,110 3,760 3,759 3,821 3,766 3,510 3,528 3,716 3,660 3,348 3,444 3,300 3,672 3,775 3,676 3,739 3,792
Total Liabilities 42,327 41,059 41,167 42,089 42,408 38,153 38,099 37,804 36,548 36,290 37,849 36,200 37,514 39,139 38,957 37,299 40,580 41,304 39,168 38,770 39,099 41,667 42,655 44,889 43,703 45,305 47,425 45,918 48,255 48,371 47,141 43,213 44,629 45,272 44,442 45,971 45,208 44,562 42,817 42,448 43,014 48,750 49,276 49,531 52,099 50,218 54,019 54,883 57,379 59,284 59,135 58,769 60,970 62,812 59,376 59,788 60,638 63,684 61,403 63,952 67,018 65,084 64,804 64,409 59,869 60,848 62,299 65,429 65,807 65,038 73,858 87,344 89,115 78,958 72,090 68,865 69,902 63,600 61,975 62,188 19,237 19,103 19,058 13,028 14,330 10,869 11,564 5,236 5,406 5,566 5,486 5,313 5,365 5,346 5,384 5,055 5,017 4,966 4,975 4,845 4,822 5,041 5,094 4,874 4,946 4,994 5,112 5,112 4,819 5,030 5,126
Stockholders' Equity
Common Stock 275 0 54,466 54,603 303 0 303 0 303 53,591 303 55,406 303 53,974 312 51,563 312 53,798 350 47,116 393 40,000 393 35,838 393 0 364 40,242 364 42,286 364 40,590 364 40,608 401 36,374 401 31,743 401 30,336 401 25,580 10,011 33,275 10,011 35,452 10,011 46,036 10,011 48,735 10,011 48,923 10,011 49,522 9,403 55,112 0 0 9,403 0 0 0 9,989.8 0 0 0 9,950.1 0 0 0 9,269 0 0 0 9,269 0 0 0 17 14 60 60 60 60 60 59 59 7 7 7 7 7 7 7 7 7 7 7 7 0 0 0 4 0 0 0 4 0 0 0 4
Retained Earnings 50,737 0 0 0 49,405 0 0 0 47,350 0 46,264 0 48,318 0 45,442 0 44,240 0 36,702 0 28,187 0 22,097 0 21,202 0 22,883 0 25,375 0 25,611 0 23,570 0 20,635 0 18,377 0 16,049 0 14,978 0 13,902 0 21,295 0 22,182 0 23,108 0 24,037 0 25,428 0 25,633 0 0 0 30,710 0 0 0 31,647 0 0 0 29,738 0 0 0 0 0 0 0 23,552 0 0 0 14,974 13,384 9,470 0 7,891 7,315 6,904 5,886 4,739 1,094 635 309 207 189 199 186 141 90 64 55 92 175 622 344 401 433 0 0 320 0 0 0 253
Accumulated Other Comprehensive Income (20,613) 0 0 0 (20,171) 0 0 0 (20,908) 0 (18,942) 0 (19,724) 0 (19,867) 0 (18,236) 0 (18,072) 0 (18,241) 0 (19,759) 0 (20,760) 0 (18,950) 0 (17,930) 0 (18,214) 0 (17,928) 0 (16,733) 0 (19,224) 0 (20,770) 0 (20,078) 0 (20,358) 0 (14,366) 0 (11,804) 0 (4,042) 0 (6,577) 0 (7,001) 0 (2,631) 0 0 0 (6,008) 0 0 0 0 0 0 0 0 0 0 0 751 61,842 63,067 57,889 5,107 52,079 48,549 44,642 1,654 302 (376) 8,468 (146) 125 (142) 209 619 (525) (550) (540) (541) (462) (458) (488) (504) (242) (226) (238) (241) 432 128 467 0 482 0 0 50 0 0 0 64
Total Stockholders' Equity 54,820 55,193 54,466 54,603 54,378 51,206 49,223 53,308 52,204 53,591 53,961 55,406 55,720 53,974 53,152 51,563 53,992 53,798 49,106 47,116 44,165 40,000 37,440 35,838 35,774 34,249 38,521 40,242 42,033 42,286 42,086 40,590 40,320 40,608 38,789 36,374 34,027 31,743 30,135 30,336 29,756 25,580 25,272 33,275 36,813 35,452 42,086 46,036 48,923 48,735 49,793 48,923 48,263 49,522 51,723 55,112 54,560 57,406 52,742 59,586 62,615 61,161 62,430 62,475 57,077 59,199 61,045 60,291 57,515 51,762 55,198 61,842 63,067 57,889 56,685 52,079 48,549 44,642 42,127 39,165 11,543 10,876 13,286 9,840 9,190 6,585 5,846 1,008 518 222 149 210 223 187 128 339 327 305 338 607 750 811 884 915 942 898 854 813 793 793 801
Total Liabilities & Equity 99,150 98,270 97,703 98,767 98,878 91,452 89,385 93,168 90,847 91,947 93,917 93,739 95,423 95,260 94,547 91,216 97,026 97,499 90,512 88,091 85,424 83,649 82,052 82,525 81,301 81,328 87,908 88,147 92,366 92,660 91,249 85,803 86,964 87,963 85,297 84,512 81,460 78,491 75,142 75,035 75,019 76,559 76,846 85,590 91,932 88,517 99,179 104,073 109,603 111,348 112,308 111,166 112,633 115,767 114,573 118,631 118,921 124,970 121,880 127,328 133,519 130,084 130,904 130,626 120,743 123,935 127,697 129,337 127,118 120,498 133,088 153,589 156,264 141,401 133,625 127,625 124,849 116,784 112,166 109,123 32,795 31,883 31,042 24,628 25,276 19,173 19,153 6,244 5,924 5,788 5,635 5,523 5,588 5,533 5,512 5,394 5,344 5,271 5,313 5,452 5,572 5,852 5,978 5,789 5,888 5,892 5,966 5,925 5,612 5,823 5,927
Debt Metrics
Total Debt 14,421 13,683 13,410 14,868 13,732 12,047 11,563 11,259 11,127 10,221 10,681 10,543 10,460 11,477 11,650 8,994 8,788 8,722 8,401 8,249 9,228 11,365 13,162 13,384 13,548 13,797 14,340 14,305 13,830 13,330 12,483 12,942 13,519 13,393 12,928 14,949 14,156 14,499 13,674 14,449 15,142 20,192 19,786 20,387 21,270 19,427 19,797 21,870 21,834 23,562 22,311 22,061 23,083 25,979 26,304 26,617 26,483 28,514 26,418 27,687 28,218 26,476 26,008 25,536 22,833 24,410 24,812 27,463 30,126 30,690 34,076 38,562 38,249 34,656 31,771 29,369 30,006 27,029 27,136 28,614 8,258 8,316 8,308 3,793 4,724 1,877 1,980 1,764 2,117 2,326 2,277 2,292 2,252 2,247 2,284 2,350 2,322 2,332 2,379 2,433 2,464 2,605 2,515 2,510 2,535 2,582 2,641 2,692 2,700 2,889 2,949
Net Debt 9,523 9,324 7,934 9,135 8,374 6,728 5,163 6,165 5,224 4,784 2,995 4,254 4,635 5,187 2,350 3,927 4,331 3,152 4,186 3,868 5,157 5,891 7,592 6,767 7,918 9,499 9,591 10,658 10,310 11,084 10,311 10,460 10,576 11,133 10,354 11,971 12,108 12,097 11,173 12,193 12,853 17,329 15,684 16,751 16,659 16,648 15,781 17,695 17,430 18,501 16,079 17,633 16,165 18,002 21,902 23,627 22,013 23,580 22,513 24,887 25,013 22,604 19,719 22,059 20,255 20,654 18,893 21,579 22,863 26,711 26,500 32,515 30,718 27,412 23,911 22,169 23,224 18,752 21,116 22,882 6,137 6,265 6,273 1,959 2,675 (294) (515) 1,594 1,974 2,222 2,197 2,221 2,187 2,176 2,207 2,239 2,234 2,253 2,294 2,258 2,224 2,302 2,301 2,264 2,287 2,341 2,471 2,320 2,341 2,367 2,761
Metric 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1
Operating Activities
Net Income 1,259.2 575 552.6 377 2,618.8 805 (102.8) 287 1,439.7 938 (2,039.8) 929 2,960.8 1,096 1,256.2 993 8,017.0 4,125 8,643.2 4,621 6,277.8 2,285 953.2 (261) (559) (1,120) (1,882) (539) (447) 414 1,193 899 1,865 1,192 1,039 1,205 1,322 1,002 403 680 1,112 (416) (6,686) (711) 179 (728) (955) 22 52 (205) (1,227) (193) (780) (345) (3,613) (652) 1,016 (103) (2,688) 659 1,535 608 (233) 1,350 1,704 679 1,070 910 (653.6) (1,063) (1,592) 5,520 5,839 2,371 3,917 2,960 2,723 2,250 2,777 1,802 1,015 743 650 478 1,090 1,147 3,814 460 325 102 11 (10) 14 51 51 26 11 (39)
Depreciation & Amortization 1,529 749 856 736 697 656 1,352.4 682 635 642 703 662 680 630 636 628 669 647 1,298.6 590 620 601 1,461.0 739 739 771 1,632 766 1,713 883 1,374.3 1,162 712 797 747 690 682.7 655 696 693 729 652 5,525 804 820 807 1,246 946 931 1,080 1,567 1,236 1,175 1,161 6,076 1,292 1,162 1,207 1,117 1,240 1,161 1,151 706 1,208 1,279 1,124 1,264 1,284 1,228 1,118 1,831 1,414 1,425 1,430 1,557 1,028 1,094 891 865 883 1,376 287 259 416 192 163 406 48 48 51 47 45 46 45 45 45 44 43
Stock-Based Compensation 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 31 0 0 0 31 0 0 0 2 0 0 0 7 0 0 0 7 0 0 0 5 0 0 0 32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital (2,056.0) (1,524) 1,708.9 (417) (2,020.0) (1,712) 1,558.8 132 (2,187.6) (1,719) 2,389.5 (269) (912.5) (775) 2,644.7 (580) (3,899.9) (2,047) (3,148.7) (3,354) (4,303.7) (1,634) 1,246.6 1,072 (392) (109) 2,600 (203) 353 (553) 430 (1,713) (3,900) (1,869) (1,050) (801) (593.4) (2,181) 495 (565) 675.7 (1,188) 919 (288) (413) (1,691) 994 (576) (929) (906) 847 (806) (1,570) (549) 3,947 (307) 1,381 (288) (2,220) (1,013) (2,811) (1,844) 2,139 (1,045) (2,304) (1,592) (1,917) 1,300 1,116 2,748 1,035 (5,010) (3,471) (1,231) 1,618 415 (587) (653) 1,648 (1,546) (167) (561) 89 203 (184) (628) (672) (226) (117) (158) 60 188 (26) (50) (41) (63) 63 59
Other Non-Cash Items 360.9 193 714.8 115 (90.2) (91) 525.7 159 1,112.3 163 4,154.4 (31) 490.9 91 1,264.1 963 (2.6) (551) (115.3) 641 1,098.7 (90) (1,015.1) (276) 430 874 (69) 240 378 272 50.7 314 2,814 121 1,788 (286) (268.4) 149 57 (11) (1,647.7) 262 1,414 654 433 612 897 268 1,433 (345) 1,560 (669) 3,584 (605) (1,903) (607) (902) 1 10,316 (61) (208) (733) 765 40 52 (379) 3,606 (100) 1,415.6 (1,536) 4,603 1,059 489 (576) (1,059) (286) 502 162 (1,023) (422) (594) (46) 104 (238) (98) 176 517 (12) (18) (43) (32) (165) 13 (18) 62 (10) (61) (6)
Operating Cash Flow 952.9 (9) 3,725.0 751 1,070.5 (354) 3,871.1 1,411 971.5 (100) 4,614.4 1,281 3,041.0 949 5,650.6 1,981 4,570.3 2,034 6,576.3 2,442 3,302.6 997 3,217.1 1,770 302 594 2,932 328 1,786 971 2,170 634 1,232 160 2,885 763 1,214 (299) 1,653 876 869 (690) 1,574 473 1,019 (915) 2,292 501 1,548 (471) 2,687 (448) 2,359 (302) 2,886 (331) 2,268 505 2,878 770 (573) (1,298) 3,568 780 385 (719) 2,815 2,388 1,746 329 5,877 2,561 4,232 1,982 6,033 4,117 3,732 2,650 4,267 748 1,719 388 1,053 973 983 965 3,925 402 293 (9) 76 40 42 31 64 7 49 48
Investing Activities
Capital Expenditure (2,375.3) (1,271) (2,457.8) (1,237) (1,867.8) (967) (2,178.9) (1,051) (2,217.5) (1,236) (2,618.0) (1,165) (2,001.3) (938) (2,294.6) (784) (1,179.4) (529) (1,814.4) (675) (1,185.7) (619) (1,206.6) (520) (401) (850) (815) (941) (869) (947) (1,156) (781) (616) (752) (1,036) (637) (566) (580) (802) (535) (521) (586) (736) (684) (542) (745) (1,067) (949) (774) (875) (1,010) (806) (709) (927) (1,124) (1,217) (1,117) (1,249) (1,475) (1,267) (1,065) (1,031) (1,379) (805) (643) (539) (799) (575) (568) (850) (1,445) (1,758) (1,353) (975) (1,978) (1,152) (1,330) (988) (1,633) (691) (348) (263) (416) (305) (255) (205) (805) (37) (35) (21) (29) (79) (37) (19) (39) (37) (18) (14)
Acquisitions 33.0 0 (126.5) 0 175.4 0 670.7 0 (115.8) 0 795.7 0 (2,349.8) 0 (49.1) 0 (891.6) 0 (24.9) 0 (18.0) 0 446.7 0 0 0 (204.5) 0 472 0 (39) 0 58 0 22 0 (19) 0 192 0 0 0 0 0 0 0 0 0 0 0 (860) 0 0 0 0 0 0 0 (120) 0 0 0 (6,174) 0 0 0 (120) 0 0 0 (6,201) 0 0 0 (6,914) 0 0 862 (166) (5,642) (2) (32) (4,891) (23) 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Purchases of Investments (152.1) 0 (224.4) 0 0 0 (1,165.7) 0 0 0 37.1 0 (110.2) 0 (32.1) 0 0 0 (79.8) 0 0 0 0 0 0 0 (682.4) 0 (163) 0 0 0 0 0 (66) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 77 15 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Sales/Maturities of Investments 663.7 0 198.4 0 101.8 0 99.7 0 226.6 0 (66.3) 0 627.0 0 0 0 0 0 1,298.6 0 1,374.3 0 59.4 0 0 0 0 0 0 0 0 0 0 0 44 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 20 3 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities 0 (53) (210.2) (274) (215.7) (62) (298.5) (814) 173.7 274 (114.1) 187 (56.1) (1,931) 23.7 (19) (67.7) (77) (103.9) 1,184 214.6 887 (206.9) 34 37 95 (49.2) 125 (4) 254 (731) 180 2 76 105 74 (153) (18) (199) 235 1,059 14 90 35 123 289 575 61 167 (215) 1,134 185 (8) 124 275 144 301 285 1,061 (31) (186) 436 6,375 (30) (117) (126) 68 (83) 86 57 7,423 (2,464) (4,247) (1,408) 5,235 (209) (5,435) 0 123 904 (958) 12 132 149 (1,345) (453) 41 19 11 26 (1) 9 3 29 12 13 (5) 8
Investing Cash Flow (1,830.8) (1,324) (2,820.5) (1,511) (1,806.3) (1,029) (2,872.7) (1,865) (1,933.0) (962) (1,965.6) (978) (3,890.3) (2,869) (2,352.1) (803) (2,138.7) (606) (724.4) 509 385.3 268 (907.3) (486) (364) (755) (1,751) (816) (564) (693) (1,926) (601) (556) (676) (931) (563) (738) (598) (809) (300) 538 (572) (646) (649) (419) (456) (492) (888) (607) (1,090) (736) (621) (717) (803) (849) (1,073) (816) (964) (534) (1,298) (1,251) (595) (1,178) (835) (760) (665) (851) (658) (482) (793) (223) (4,222) (5,600) (2,383) (3,657) (1,361) (6,765) (126) (1,676) (5,332) (1,290) (278) (5,175) (179) (1,600) (658) (764) (18) (24) 5 (30) (70) (34) 10 (27) (24) (23) (6)
Financing Activities
Net Debt Issuance 1,282.3 397 (638.3) 1,077 (162.3) 147 556.7 (171) 671.9 (386) 1,403.4 206 (1,743.8) (819) (765.0) 554 765.0 331 1,657.6 (852) (2,850.5) (673) 628.4 (333) 783 (283) 1,251 720 384 (208) 126 (560) 453 243 (2,131.7) 587 (704.5) 743 (450) (690.3) 279.0 83 (363) (804) 1,589 386 (1,868) 688 (1,659) 1,286 (181) (1,045) (3,047) (21) (549) (80) (1,416) 1,733 (816) 657 1,433 (487) 1,021 1,373 (342) (30) (1,443) (3,020) (846) (2,535) (3,315) 2,754 3,122 2,312 420 (1,693) 2,693 15 (2,291) 5,672 2,755 7 4,474 (929) 1,989 (85) (1,007) (364) (208) 58 (35) 34 (8) (46) (69) 39 (25) (50)
Stock Repurchased (483.5) 0 2.8 0 (264.1) (94) (408.9) (277) (888.6) (597) (504.5) (38) (705.1) (477) (949.9) (649) (1,992.3) (504) (3,512.6) (1,703) (1,643.8) (650) (503.8) (13) 0 0 0.2 0 (90) (90) 0.3 0 (226) (226) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (657) (2,222) 0 (2,222) 0 0 0 0 0 0 0 0 0 1,020 0 0 0 (2,919) 3,153 (234) 0 4,440 (1,792) (541) (2,107) (876) 0 0 0 0 0 0 (2) 0 0 0 0 7 (7) (22) (32) 1 0 (7) (2) 0 0 0 0
Dividends Paid (300.3) (114) (161.9) 0 (258.0) 0 (108.7) 0 (283.6) 0 (184.2) 0 (185.3) 0 (1.9) 0 (330.7) 0 (27.7) (28) (283.5) 0 0 (55) 0 (103) 0.3 (61) (204) (46) 0.1 (37) (101) (50) (141) (80) (0.9) (40) (122) (7) (41) (6) (11) (21) (331) (53) (15) (381) (5) (57) (14) (364) (3) (34) (306) (297) (294) (294) (289) (309) (302) (294) (332) (331) (309) (282) (335) (306) (352) (345) (594) (692) (629) (661) (1,016) (95) (644) (514) (210) 1,464 (1,778) (136) (143) (148) (1,375) (426) 0 0 0 0 0 0 0 0 0 0 0 0
Other Financing Activities (124.1) (61) (79.9) (52) (111.9) (30) (276.4) (85) (112.8) (77) (1,542.0) (66) (209.3) (53) 3,067.9 (124) (271.0) (12) (3,828.6) (157) (380.3) (65) (2,769.7) 0 (7) 0 (1,232.5) 0 90 0 (537.4) 0 226 0 105.7 7 (38.6) (37) 104 (43.7) (5,210.0) 63 7 (10) 26 (20) (43) (13) (11) (15) 2,201 (31) 254 4,748 (52) 620 (34) (41) (47) (54) (25) (7) (77) (253) (39) (407) (273) (27) 2,908 (7) (68) (6) 0 17 (564) (664) (580) 46 (43) 63 (60) 0 5 12 (28) 0 (763) 2 (2) 0 0 0 0 0 0 0 0 0
Financing Cash Flow 374.4 222 (877.3) 1,025 (796.3) 23 (237.3) (533) (613.0) (1,060) (827.3) 102 (2,843.6) (1,349) 1,351.1 (219) (1,828.9) (185) (5,711.3) (2,740) (5,158.0) (1,388) (2,639.4) (401) 1,516 (386) 19 659 180 (344) (411) (597) 352 (33) (2,167) 514 (744) 666 (468) (741) (1,857) 140 (367) (835) 1,284 313 (1,926) 294 (1,675) 557 (216) (1,440) (2,796) 4,693 (907) 243 (1,744) 1,398 (1,152) 294 1,106 (788) 612 789 (690) (719) (1,817) (3,353) 1,710 (2,887) (3,909) 264 1,952 (439) (1,981) (2,452) 1,469 (453) (2,544) 7,199 920 (130) 4,333 (1,065) 590 (509) (1,770) (357) (230) 28 (34) 34 (15) (48) (68) 40 (24) (49)
Cash Position
Net Change in Cash (578) (1,111) 33 (5,358) (1,041) (6,400) 581 (5,838) (1,880) (2,312) 1,840 (5,505) (3,471) (12,421) 4,849 (3,949) 801 (2,968) (420) (3,869) (1,386) 0 (132) 886 1,441 (697) (2,316) (9) 1,410 (81) (128) (618) 901 (526) (192) 706 (354) (213) 359 (139) (468) (1,239) 466 (1,076) 1,933 (1,237) (159) (229) (657) (1,171) 1,804 (2,490) (1,059) 3,437 1,546 (1,480) (467) 1,029 1,148 (532) (667) (2,540) 2,944 (1,602) (4,928) (2,251) 76 (1,420) 3,284 (3,614) 1,529 (1,484) 343 (672) 660 418 (1,376) 2,138 288 3,611 70 16 201 (215) (122) (324) 2,325 27 39 24 9 6 (6) (6) (34) 23 9 (6)
Cash at Beginning 5,476 5,476 5,443 5,358 6,484 6,400 5,903 5,838 7,783 7,686 5,943 5,825 9,414 9,300 4,565 4,457 3,764 4,215 4,184 4,071 5,570 0 5,702 5,731 4,261 4,995 3,647 3,656 2,246 (11) 2,482 3,100 2,199 2,786 2,978 2,272 2,402 2,615 2,256 2,395 2,863 4,102 3,636 4,712 2,779 4,016 4,175 4,404 5,061 6,232 4,428 6,918 7,977 4,540 2,990 4,470 4,937 3,905 2,673 3,205 3,872 6,412 4,632 2,578 3,668 5,919 5,843 7,263 3,979 7,593 6,047 7,531 7,188 7,860 7,200 6,782 8,158 6,020 5,732 2,121 2,051 2,035 1,834 2,049 2,171 2,495 170 143 104 80 71 65 71 77 111 88 79 85
Cash at End 4,898 5,476 5,476 0 5,443 0 6,484 0 5,903 5,374 7,783 320 5,943 (3,121) 9,414 508 4,565 1,247 3,764 202 4,184 0 5,570 6,617 5,702 4,298 1,331 3,647 3,656 (92) 2,354 2,482 3,100 2,260 2,786 2,978 2,048 2,402 2,615 2,256 2,395 2,863 4,102 3,636 4,712 2,779 4,016 4,175 4,404 5,061 6,232 4,428 6,918 7,977 4,536 2,990 4,470 4,934 3,821 2,673 3,205 3,872 7,576 976 (1,260) 3,668 5,919 5,843 7,263 3,979 7,576 6,047 7,531 7,188 7,860 7,200 6,782 8,158 6,020 5,732 2,121 2,051 2,035 1,834 2,049 2,171 2,495 170 143 104 80 71 65 71 77 111 88 79
Free Cash Flow (1,422.4) (1,280) 1,267.1 (486) (797.3) (1,321) 1,692.2 360 (1,246.1) (1,336) 1,996.4 116 1,039.7 11 3,355.9 1,197 3,390.9 1,505 4,761.9 1,767 2,116.9 378 2,010.5 1,250 (99) (256) 2,117 (613) 917 24 1,014 (147) 616 (592) 1,849 126 648 (879) 851 341 348 (1,276) 838 (211) 477 (1,660) 1,225 (448) 774 (1,346) 1,677 (1,254) 1,650 (1,229) 1,762 (1,548) 1,151 (744) 1,403 (497) (1,638) (2,329) 2,189 (25) (258) (1,258) 2,016 1,813 1,178 (521) 4,432 803 2,879 1,007 4,055 2,965 2,402 1,662 2,634 57 1,371 125 637 668 728 760 3,120 365 258 (30) 47 (39) 5 12 25 (30) 31 34
Key Metrics 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1
Income Statement
Revenue 16,761 15,457 14,971 15,657 15,926 14,798 14,714 15,196 16,249 16,282 14,552 16,616 18,606 18,501 16,891 18,975 22,142 21,836 20,806 20,229 19,343 16,193 14,184 13,266 10,976 14,844 15,514 16,634 19,279 19,188 18,327 18,522 19,998 19,186 17,710 17,639 17,244 16,086 14,126 14,523 14,743 13,399 13,981 15,589 16,890 17,118 18,723 20,067 20,704 19,788 19,848 19,643 20,197 19,752 19,309 19,723 22,478 22,703 22,449 24,214 25,126 22,184 20,699 19,744 20,154 18,652 18,642 16,170 15,176 15,122 22,089 35,198 37,840 29,809 27,993 25,524 27,223 24,476 23,203 18,007 9,230 8,430 7,054 7,050 7,604 6,424 15,877 2,456 2,109 1,755 1,409 1,294 1,410 1,328 1,325 1,262 1,237 1,065 1,233 1,064 1,146 1,146 1,161 1,223 1,324 1,390 1,250 1,209 1,123 1,098 1,084 1,017 692 682
Gross Profit 1,055 1,502 1,387 1,377 15,926 1,481 1,460 1,419 16,249 1,714 (47,014) 15,954 17,926 1,822 (48,474) 18,347 21,473 21,189 4,886 19,639 18,723 3,242 2,270 13,266 164 14,844 185 1,063 (33,331) 1,652 1,479 2,729 3,129 2,220 19,965 1,924 14,088 14,393 15,051 1,897 1,520 927 (982) 1,351 1,097 1,378 915 11,864 11,180 11,713 (324) 1,713 9,580 10,469 1,760 1,336 21,320 21,501 (67,006) 24,214 23,965 21,033 (39,597) 18,610 18,948 17,450 (38,216) 14,886 12,771 14,004 (1,145) 6,881 8,046 5,044 5,710 4,881 5,326 4,346 4,159 3,290 1,434 1,576 1,412 1,234 1,856 2,135 5,977 752 521 253 111 79 147 161 178 176 111 68 43 57 71 42 94 160 206 214 202 157 142 127 1,084 1,017 692 682
Operating Income 1,055 753 327 544 1,932 825 529 663 1,046 1,072 (1,980) 1,203 1,925 1,192 (306) 1,651 4,494 4,433 4,558 5,345 4,432 2,641 1,998 718 (253) (353) (1,535) 297 (158) 769 1,042 1,567 2,361 1,569 1,234 1,234 1,390 1,576 809 1,204 1,873 275 (5,331) 20 579 571 569 959 832 674 (36) 477 352 404 1,412 179 1,207 (1,189.7) 353 1,168 2,252 1,431 397 1,028 1,603 686 684 1,079.6 (1,184) (1,483) (3,644) 5,289 6,443 3,436 3,290 3,853 4,232 3,455 2,630 2,558 1,294 1,017 871 616 1,391 1,719 4,903 659 426 158 22 (4) 58 75 29 92 30 (9) (68) (50) (26) (50) 2 71 116 126 111 73 68 56 (1,981) 1,017 692 682
Net Income 683 575 177 377 1,793 805 (390) 287 504 938 (2,966) 929 1,860 1,096 261 993 3,923 4,125 4,045 4,621 4,005 2,285 1,207 (261) (559) (1,120) (1,882) (539) (447) 414 1,193 899 1,865 1,192 1,039 1,205 1,322 1,002 403 680 1,112 (416) (6,686) (711) 179 (728) (955) 22 52 (205) (1,227) (193) (780) (345) (3,808) (652) 1,016 92 (1,000) 659 1,535 1,069 (817) 1,350 1,706 640 1,070 910 (792) (1,063) (2,565) 3,821 5,839 2,371 2,435 2,960 2,723 2,250 1,917 1,802 1,817 743 650 443 1,090 1,147 3,814 460 325 102 11 (10) 14 51 51 26 11 (39) (86) (98) (69) (59) (14) 4 56 53 41 20 18 6 20 27 61 100
EPS (Diluted) 0.89 0.75 0.23 0.49 2.33 1.04 -0.51 0.37 0.63 1.16 -3.57 1.10 2.20 1.27 0.30 1.11 4.24 4.27 3.92 4.16 3.46 1.93 1.00 -0.21 -0.50 -1.11 -1.86 -0.53 -0.44 0.41 1.17 0.88 1.83 1.17 1.01 1.18 1.29 0.98 0.39 0.67 1.13 -0.70 -11.17 -0.92 0.30 -1.22 -1.27 0.03 0.07 -0.27 -1.63 -0.26 -1.04 -0.47 -6.14 -1.00 1.43 0.14 -1.54 0.94 2.22 1.64 -1.23 2.12 2.42 0.79 1.69 1.43 -1.35 -1.85 -4.58 6.63 9.99 4.00 4.13 5.01 4.70 3.86 4.00 3.77 3.12 2.50 2.20 1.50 3.74 4.24 77.04 9.32 6.55 2.03 0.21 -0.20 0.26 0.98 1.00 0.50 0.21 -0.76 -1.71 -1.95 -1.37 -1.17 -0.28 0.07 1.12 1.05 0.83 0.41 0.36 0.12 0.39 0.52 1.17 1.91
Balance Sheet
Cash & Equivalents 4,898 4,359 5,476 5,733 5,358 5,319 6,400 5,094 5,903 5,437 7,686 6,289 5,825 6,290 9,300 5,067 4,457 5,570 4,215 4,381 4,071 5,474 5,570 6,617 5,630 4,298 4,749 3,647 3,520 2,246 2,172 2,482 2,943 2,260 2,574 2,978 2,048 2,402 2,501 2,256 2,289 2,863 4,102 3,636 4,611 2,779 4,016 4,175 4,404 5,061 6,232 4,428 6,918 7,977 4,402 2,990 4,470 4,934 3,905 2,800 3,205 3,872 6,289 3,477 2,578 3,756 5,919 5,884 7,263 3,979 7,576 6,047 7,531 7,244 7,860 7,200 6,782 8,277 6,020 5,732 2,121 2,051 2,035 1,834 2,049 2,171 2,495 170 143 104 80 71 65 71 77 111 88 79 85 175 240 303 214 246 248 241 170 372 359 522 188
Total Assets 99,150 98,270 97,703 98,767 98,878 91,452 89,385 93,168 90,847 91,947 93,917 93,739 95,423 95,260 94,547 91,216 97,026 97,499 90,512 88,091 85,424 83,649 82,052 82,525 81,301 81,328 87,908 88,147 92,366 92,660 91,249 85,803 86,964 87,963 85,297 84,512 81,460 78,491 75,142 75,035 75,019 76,559 76,846 85,590 91,932 88,517 99,179 104,073 109,603 111,348 112,308 111,166 112,633 115,767 114,573 118,631 118,921 124,970 121,880 127,328 133,519 130,084 130,904 130,626 120,743 123,935 127,697 129,337 127,118 120,498 133,088 153,589 156,264 141,401 133,625 127,625 124,849 116,784 112,166 109,123 32,795 31,883 31,042 24,628 25,276 19,173 19,153 6,244 5,924 5,788 5,635 5,523 5,588 5,533 5,512 5,394 5,344 5,271 5,313 5,452 5,572 5,852 5,978 5,789 5,888 5,892 5,966 5,925 5,612 5,823 5,927
Total Debt 14,421 13,683 13,410 14,868 13,732 12,047 11,563 11,259 11,127 10,221 10,681 10,543 10,460 11,477 11,650 8,994 8,788 8,722 8,401 8,249 9,228 11,365 13,162 13,384 13,548 13,797 14,340 14,305 13,830 13,330 12,483 12,942 13,519 13,393 12,928 14,949 14,156 14,499 13,674 14,449 15,142 20,192 19,786 20,387 21,270 19,427 19,797 21,870 21,834 23,562 22,311 22,061 23,083 25,979 26,304 26,617 26,483 28,514 26,418 27,687 28,218 26,476 26,008 25,536 22,833 24,410 24,812 27,463 30,126 30,690 34,076 38,562 38,249 34,656 31,771 29,369 30,006 27,029 27,136 28,614 8,258 8,316 8,308 3,793 4,724 1,877 1,980 1,764 2,117 2,326 2,277 2,292 2,252 2,247 2,284 2,350 2,322 2,332 2,379 2,433 2,464 2,605 2,515 2,510 2,535 2,582 2,641 2,692 2,700 2,889 2,949
Stockholders' Equity 54,820 55,193 54,466 54,603 54,378 51,206 49,223 53,308 52,204 53,591 53,961 55,406 55,720 53,974 53,152 51,563 53,992 53,798 49,106 47,116 44,165 40,000 37,440 35,838 35,774 34,249 38,521 40,242 42,033 42,286 42,086 40,590 40,320 40,608 38,789 36,374 34,027 31,743 30,135 30,336 29,756 25,580 25,272 33,275 36,813 35,452 42,086 46,036 48,923 48,735 49,793 48,923 48,263 49,522 51,723 55,112 54,560 57,406 52,742 59,586 62,615 61,161 62,430 62,475 57,077 59,199 61,045 60,291 57,515 51,762 55,198 61,842 63,067 57,889 56,685 52,079 48,549 44,642 42,127 39,165 11,543 10,876 13,286 9,840 9,190 6,585 5,846 1,008 518 222 149 210 223 187 128 339 327 305 338 607 750 811 884 915 942 898 854 813 793 793 801
Cash Flow
Operating Cash Flow 952.9 (9) 3,725.0 751 1,070.5 (354) 3,871.1 1,411 971.5 (100) 4,614.4 1,281 3,041.0 949 5,650.6 1,981 4,570.3 2,034 6,576.3 2,442 3,302.6 997 3,217.1 1,770 302 594 2,932 328 1,786 971 2,170 634 1,232 160 2,885 763 1,214 (299) 1,653 876 869 (690) 1,574 473 1,019 (915) 2,292 501 1,548 (471) 2,687 (448) 2,359 (302) 2,886 (331) 2,268 505 2,878 770 (573) (1,298) 3,568 780 385 (719) 2,815 2,388 1,746 329 5,877 2,561 4,232 1,982 6,033 4,117 3,732 2,650 4,267 748 1,719 388 1,053 973 983 965 3,925 402 293 (9) 76 40 42 31 64 7 49 48
Capital Expenditure (2,375.3) (1,271) (2,457.8) (1,237) (1,867.8) (967) (2,178.9) (1,051) (2,217.5) (1,236) (2,618.0) (1,165) (2,001.3) (938) (2,294.6) (784) (1,179.4) (529) (1,814.4) (675) (1,185.7) (619) (1,206.6) (520) (401) (850) (815) (941) (869) (947) (1,156) (781) (616) (752) (1,036) (637) (566) (580) (802) (535) (521) (586) (736) (684) (542) (745) (1,067) (949) (774) (875) (1,010) (806) (709) (927) (1,124) (1,217) (1,117) (1,249) (1,475) (1,267) (1,065) (1,031) (1,379) (805) (643) (539) (799) (575) (568) (850) (1,445) (1,758) (1,353) (975) (1,978) (1,152) (1,330) (988) (1,633) (691) (348) (263) (416) (305) (255) (205) (805) (37) (35) (21) (29) (79) (37) (19) (39) (37) (18) (14)
Free Cash Flow (1,422.4) (1,280) 1,267.1 (486) (797.3) (1,321) 1,692.2 360 (1,246.1) (1,336) 1,996.4 116 1,039.7 11 3,355.9 1,197 3,390.9 1,505 4,761.9 1,767 2,116.9 378 2,010.5 1,250 (99) (256) 2,117 (613) 917 24 1,014 (147) 616 (592) 1,849 126 648 (879) 851 341 348 (1,276) 838 (211) 477 (1,660) 1,225 (448) 774 (1,346) 1,677 (1,254) 1,650 (1,229) 1,762 (1,548) 1,151 (744) 1,403 (497) (1,638) (2,329) 2,189 (25) (258) (1,258) 2,016 1,813 1,178 (521) 4,432 803 2,879 1,007 4,055 2,965 2,402 1,662 2,634 57 1,371 125 637 668 728 760 3,120 365 258 (30) 47 (39) 5 12 25 (30) 31 34